Flat SE1 2 beds 1 bath

Tabard Street, London SE1

London, England · SE1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£24,182

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£20,773	£20,866	£20,981	£21,099	£21,231	£104,950
Profit Before Tax	£5,051	£5,346	£5,886	£6,439	£7,133	£29,855
Profit After Tax	£4,091	£4,330	£4,767	£5,216	£5,778	£24,182
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,095	£4,334	£12,768	£19,496	£24,781	£65,474
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change